Financial Services / Shell CompaniesBSE
$142.85
+3.70 (+1.76%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 75.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
27/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
49.1x
↑EV/EBITDA
N/A
•ROE
-15.1%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
5.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.4M · FCF $-12.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-2.4M | $-2.4M | $-2.0M | $-1.8M | $-848167.00 |
| EBITDA | $-1.3M | $-1.3M | $-748258.00 | $-1.3M | $-848167.00 |
| EPS | -3.42 | -3.42 | -8.13 | -7.46 | -3.46 |
| Balance Sheet | |||||
| Debt/Equity | — | — | -1.10 | -1.62 | -1.03 |
| Cash Flow | |||||
| Free Cash Flow | $-12.5M | $-12.5M | $276782.00 | $-1.8M | $-857067.00 |
| Returns | |||||
| ROE | -15.1% | -15.1% | 21.7% | 25.4% | 15.8% |
| Valuation | |||||
| P/E | 49.09 | 49.09 | — | — | — |
| P/B | 6.30 | 6.30 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | 57.9% | 57.9% | -9.0% | -115.6% | — |
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+170.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.13 → -3.42
Residual
+170.5%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.